[PEB] QoQ Annualized Quarter Result on 31-May-2008 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
31-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 10.82%
YoY- 63.37%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 412,441 290,606 322,824 238,187 217,358 174,708 162,212 86.39%
PBT 11,253 10,458 10,576 7,110 6,493 5,610 2,584 166.91%
Tax -6,122 -5,374 -5,624 -2,503 -2,336 -1,948 472 -
NP 5,130 5,084 4,952 4,607 4,157 3,662 3,056 41.29%
-
NP to SH 5,130 5,084 4,952 4,607 4,157 3,662 3,056 41.29%
-
Tax Rate 54.40% 51.39% 53.18% 35.20% 35.98% 34.72% -18.27% -
Total Cost 407,310 285,522 317,872 233,580 213,201 171,046 159,156 87.20%
-
Net Worth 31,639 30,418 28,863 27,813 26,196 25,033 23,768 21.03%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 31,639 30,418 28,863 27,813 26,196 25,033 23,768 21.03%
NOSH 142,518 142,808 142,183 142,631 142,374 143,046 141,481 0.48%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 1.24% 1.75% 1.53% 1.93% 1.91% 2.10% 1.88% -
ROE 16.22% 16.71% 17.16% 16.56% 15.87% 14.63% 12.86% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 289.39 203.49 227.05 166.99 152.67 122.13 114.65 85.48%
EPS 3.60 3.56 3.48 3.23 2.92 2.56 2.16 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.213 0.203 0.195 0.184 0.175 0.168 20.43%
Adjusted Per Share Value based on latest NOSH - 142,000
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 597.74 421.17 467.86 345.20 315.01 253.20 235.09 86.39%
EPS 7.44 7.37 7.18 6.68 6.03 5.31 4.43 41.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4585 0.4408 0.4183 0.4031 0.3797 0.3628 0.3445 21.01%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 03/11/08 03/11/08 21/08/08 30/05/08 27/02/08 - - -
Price 0.08 0.08 0.11 0.10 0.18 0.00 0.00 -
P/RPS 0.03 0.04 0.05 0.06 0.12 0.00 0.00 -
P/EPS 2.22 2.25 3.16 3.10 6.16 0.00 0.00 -
EY 45.00 44.50 31.66 32.30 16.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.54 0.51 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 03/11/08 03/11/08 23/10/08 24/07/08 23/04/08 29/01/08 30/10/07 -
Price 0.08 0.08 0.10 0.15 0.17 0.20 0.00 -
P/RPS 0.03 0.04 0.04 0.09 0.11 0.16 0.00 -
P/EPS 2.22 2.25 2.87 4.64 5.82 7.81 0.00 -
EY 45.00 44.50 34.83 21.53 17.18 12.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.49 0.77 0.92 1.14 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment